Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,968£26,358£26,753£27,422£28,107£134,607
Total Expenses£20,150£20,201£20,251£20,328£20,407£101,337
Profit Before Tax£5,818£6,157£6,502£7,094£7,700£33,271
Profit After Tax £4,713£4,987£5,267£5,746£6,237£26,949
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£4,718£15,587£24,188£30,924£23,778£99,196
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%57%